| Revenue | DKK 440K | -24% |
| EBITDA | DKK 101K | -38% |
| Net profit | DKK 6K | -85% |
| Total assets | DKK 765K | -23% |
| Equity | DKK 705K | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.133 | 1.662 | 1.441 | 340 | 326 | 445 | 612 | 471 | 495 | 631 | 655 | 941 | 581 | 440 |
| Staff expenses | -731 | -889 | -971 | -299 | -143 | -398 | -400 | -463 | -366 | -380 | -410 | -394 | -418 | -339 |
| EBITDA | 402 | 773 | 308 | -36 | 160 | 47 | 212 | 8 | 129 | 252 | 245 | 547 | 163 | 101 |
| Depreciation & amort. | -220 | -410 | -215 | -151 | -33 | -25 | -116 | -72 | -30 | -42 | -74 | -344 | -113 | -98 |
| EBIT | 182 | 364 | 93 | -188 | 127 | 22 | 97 | -64 | 99 | 210 | 171 | 203 | 50 | 3 |
| Net financials | -39 | -78 | -116 | -30 | -8 | -7 | -7 | -1 | -3 | -5 | -2 | -2 | 0 | -0 |
| Profit before tax | 143 | 285 | -23 | -218 | 119 | 15 | 89 | -66 | 96 | 205 | 168 | 201 | 51 | 3 |
| Tax | 38 | 73 | -31 | -50 | 26 | 4 | 20 | -13 | 22 | 45 | 38 | 54 | 12 | -3 |
| Net profit | 105 | 213 | 8 | -168 | 93 | 11 | 69 | -53 | 74 | 160 | 130 | 147 | 39 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.070 | 2.699 | 1.400 | 439 | 644 | 610 | 550 | 559 | 577 | 751 | 901 | 949 | 993 | 765 |
| Equity | 443 | 565 | 573 | 405 | 398 | 307 | 377 | 324 | 398 | 503 | 634 | 781 | 761 | 705 |
| Long-term debt | 800 | 1.249 | 589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 756 | 818 | 202 | 34 | 234 | 286 | 161 | 235 | 162 | 229 | 212 | 142 | 194 | 39 |
| Total debt | 1.556 | 2.067 | 791 | 34 | 234 | 286 | 161 | 235 | 162 | 229 | 212 | 142 | 194 | 39 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|